136.8
RevenueR M
103.5
110.0
119.0
126.9
133.6
143.2
148.8
155.0
162.4
174.5
148.1
5.48%
5.93%
65
2.46
Revenue growth%
6.52
6.22
7.97
5.85
7.22
9.86
9.44
9.78
11.09
10.55
5.95
9.86
8.71
92
18.94
Gross margin%
20.69
21.19
21.60
22.86
21.73
22.32
21.16
21.91
20.21
19.74
9.73
21.16
21.40
54
23.63
Operating margin%
12.88
10.96
12.72
12.74
13.78
11.01
8.16
7.09
4.45
4.98
17.64
7.09
10.98
16
22.83
Net margin%
31.45
32.06
34.74
33.13
33.09
31.94
30.84
32.67
35.66
36.76
23.90
32.67
32.88
8
36.41
P/E ratio (avg)x
22.23
20.83
19.26
19.00
20.27
20.52
18.82
17.09
17.04
17.45
12.36
17.45
19.13
53
20.25
EV/EBITx
23.45
22.86
25.88
25.91
29.94
33.46
33.61
40.16
39.80
39.40
16.96
39.40
31.70
18
24.50
FCF yield (avg)%
2.65
1.36
2.78
5.42
2.80
0.96
2.94
5.70
5.00
4.65
19.29
4.65
2.87
92
18.71
FCF margin%
23.94
25.21
26.37
26.41
27.60
29.68
27.95
28.91
28.93
31.51
6.67
28.93
27.78
17
0.948
FCF / Net incomex
0.453
0.456
0.428
0.441
0.437
0.453
0.498
0.517
0.580
0.664
1.017
0.517
0.454
71
13.05
ROIC%
7.41
8.24
11.01
12.55
10.11
12.35
9.80
8.88
9.80
10.12
12.20
9.80
9.96
83
27.68
Return on equity%
21.90
19.69
16.99
14.29
15.07
13.03
11.12
8.78
7.46
7.67
26.48
8.78
13.66
17
12.33
Return on assets%
3.87
5.02
4.23
4.00
6.37
7.74
6.39
5.44
5.91
4.83
6.11
5.91
5.23
12
0.28
EPSR
0.11
0.13
0.14
0.16
0.16
0.17
0.18
0.17
0.18
0.19
0.30
4.00%
7.11%
—
28.84
EPS growth%
15.16
12.56
9.71
7.27
7.52
7.73
8.71
11.46
9.41
8.21
11.29
8.71
9.06
61
0.19
Bookvalue per shR
0.24
0.22
0.25
0.22
0.21
0.23
0.25
0.23
0.24
0.27
0.27
5.60%
1.05%
—
0.31
FCF per shareR
0.13
0.14
0.14
0.14
0.14
0.14
0.12
0.11
0.12
0.10
0.25
(6.36%)
(2.33%)
—
0.08
Dividend per shR
0.15
0.15
0.16
0.14
0.13
0.12
0.10
0.10
0.10
0.10
0.06
(5.39%)
(3.70%)
—
28.59
Div yield (avg)%
1.53
2.20
0.40
0.42
0.40
0.40
0.40
0.40
0.40
2.37
5.63
0.40
0.40
90
3.69
Payout ratio%
30.59
32.06
32.87
32.16
34.63
35.59
37.06
37.47
37.81
39.08
20.04
37.47
35.11
42
463.2
Shares (diluted)M
543.9
548.1
578.0
565.9
585.2
537.0
578.8
652.0
625.8
695.0
470.3
3.50%
3.06%
78
10.72
Buyback yield%
17.94
18.51
17.03
15.92
13.86
12.35
14.23
11.82
10.75
11.72
12.86
11.82
14.05
68
0.665
D/E ratiox
1.239
1.344
1.487
1.559
1.552
1.691
1.625
1.763
1.710
1.535
0.205
1.691
1.555
88
139.7
Enterprise valueR M
72.67
79.15
80.11
89.55
94.20
105.8
118.2
108.1
105.1
113.9
167.1
3.87%
5.50%
79
57.68
LT debtR M
149.9
176.7
177.7
175.3
170.7
164.7
193.1
216.4
225.2
258.5
170.0
8.65%
5.66%
67
Revenue
R 174.5M
5.93%
1.00×
Cost of revenue
R 122.1M
5.93%
1.00×
Operating expenses
R 34.51M
6.52%
1.06×
Goodwill & intangibles
14.90%
Spread over hurdle
(8.12%)